0.763
Revenuekr B
0.702
0.759
0.786
0.830
0.874
0.933
0.994
1.061
1.125
1.169
0.850
5.99%
6.05%
21
13.40
Revenue growth%
15.04
12.08
12.55
9.99
11.67
14.55
15.47
16.63
14.16
16.99
16.85
15.47
14.36
92
16.20
Gross margin%
0.40
0.40
3.24
1.96
0.40
0.69
3.36
4.84
1.85
4.76
19.97
3.36
1.91
66
14.20
Operating margin%
36.33
36.92
34.94
34.37
32.39
33.92
36.23
36.70
39.21
38.12
18.96
36.70
36.28
6
2.35
Net margin%
4.52
5.81
6.05
3.52
5.80
4.45
4.58
6.63
8.92
8.71
21.24
6.63
5.80
15
9.356
P/E ratio (avg)x
22.26
24.03
23.42
22.04
20.43
19.30
21.01
18.70
20.64
19.79
37.97
19.79
20.82
13
12.25
EV/EBITx
29.35
28.46
26.64
26.39
26.95
30.03
29.31
29.38
26.42
26.43
23.27
29.31
27.70
30
15.52
FCF yield (avg)%
6.06
5.38
4.62
5.72
6.56
8.40
7.74
5.59
5.14
5.42
15.46
5.59
5.65
41
5.27
FCF margin%
7.63
10.42
9.86
10.23
9.71
8.89
9.31
11.96
9.77
11.87
2.33
9.77
9.81
80
0.177
FCF / Net incomex
0.763
0.767
0.782
0.878
0.997
1.018
1.145
1.258
1.352
1.607
1.616
1.258
1.008
81
11.33
ROIC%
11.25
9.81
9.39
9.88
11.82
9.84
9.88
9.47
7.52
6.74
16.10
9.47
9.83
89
26.40
Return on equity%
5.18
4.28
5.07
6.29
5.00
2.98
2.44
0.40
0.78
2.50
16.65
2.44
3.63
81
19.21
Return on assets%
14.48
12.24
10.44
11.48
12.77
9.90
9.74
6.96
8.25
11.23
17.11
9.74
10.83
46
3.78
EPSkr
3.58
4.24
4.30
4.70
4.69
5.44
6.11
6.19
6.44
6.88
3.97
7.98%
7.60%
—
25.11
EPS growth%
31.01
29.38
26.53
25.14
24.33
23.13
21.28
22.49
22.05
24.35
29.36
22.49
24.34
47
3.09
Bookvalue per shkr
4.76
4.91
5.11
4.49
4.54
4.67
4.39
4.69
4.97
4.36
4.52
(0.80%)
0.06%
—
5.78
FCF per sharekr
8.16
7.78
7.75
8.02
7.92
8.33
8.97
8.86
8.10
7.92
4.10
—
0.35%
—
2.88
Dividend per shkr
1.83
1.74
1.91
1.95
1.94
2.07
1.94
1.91
1.70
1.83
2.28
(1.23%)
(0.06%)
—
8.92
Div yield (avg)%
14.63
16.32
14.65
17.06
17.36
17.05
15.78
18.41
18.27
19.27
14.02
18.27
17.06
86
25.31
Payout ratio%
27.64
27.42
29.72
27.53
25.39
26.53
26.87
25.16
23.17
21.49
9.82
25.16
26.70
50
112.4
Shares (diluted)M
115.6
108.5
98.79
89.40
87.54
80.09
85.79
86.12
81.17
82.68
106.8
(1.14%)
(2.85%)
86
8.81
Buyback yield%
25.19
23.85
23.72
22.76
25.06
27.69
29.03
30.54
30.07
27.49
23.10
29.03
26.34
49
0.492
D/E ratiox
1.132
1.287
1.509
1.613
1.602
1.660
1.917
2.014
2.327
2.307
0.142
2.014
1.636
82
0.913
Enterprise valuekr B
1.506
1.766
2.024
2.028
2.076
2.251
2.498
2.594
2.956
3.012
1.048
7.72%
8.03%
13
0.843
LT debtkr B
0.885
0.946
0.992
1.017
0.939
0.906
1.035
1.076
1.006
0.981
0.797
0.89%
2.16%
58
Cost of revenue
5.94%
0.99×
Operating expenses
6.45%
1.04×
Goodwill & intangibles
19.55%
Cash and investments
14.45%